LOCAL RESOURCE ESTIMATE CALCULATION

(local estimates)

on Aini Panchakent
(name of work and costs, name of the object)

Compiled at current (forecast) prices as of Q1 2023

Estimated cost in current (forecast)

Qty.
prices, somoni
No. pp Rationale Name Unit rev.
per unit of
per unit Total general
measure
1 2 3 4 5 6.00 7 8.00
Section 1. Preparatory work
1 ESN27-20-4 Dismantling of asphalt concrete pavements and bases 100 m3 0.18
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 2.7) man-hour 206.77 37.71 11.15 420.52
Machinist labor costs man-hour 52.4745 9.57 17.35 166.06
1. 01-01-01.360 Medium motor graders 99 (135) kW (hp) machine hour 1.7825 0.33 147.2 47.86

2. 01-06-01.055 Mobile compressors with internal combustion engine machine hour 50.692 9.25 98.59 911.58
pressure up to 686 kPa (7 atm) 5 m3/min
3. 04-03-04.045 Pneumatic jackhammers for operation from mobile machine hour 101.384 18.49 1.23 22.75
compressor stations
2 SSTS Q1 2023 Transportation of construction waste (asphalt concrete) tn 43.78 16.04 702.17
Table 14 from dismantling for 15 km
3 ESN46-33-2 Dismantling of monolithic concrete of the barrier fence 1 m3 15.60
foundation (OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3.3) man-hour 11.0285 172.04 11.89 2,045.61
Machinist labor costs man-hour 3.266 50.95 12.93 658.78
1. 01-06-01.055 Mobile compressors with internal combustion engine machine hour 3.266 50.95 98.59 5,023.12
pressure up to 686 kPa (7 atm) 5 m3/min
2. 04-03-04.045 Pneumatic jackhammers for operation from mobile machine hour 6.532 101.90 1.23 125.34
compressor stations
4 SSTS Q1 2023 Transportation of construction waste (monolithic tn 37.44 16.04 600.54
Table 14 concrete of the barrier fence foundation) from
dismantling for 15 km
5 ESN1-13-28 Soil development with loading into dump trucks by 1000 m3 0.59
excavators with a bucket with a capacity of 0.65 (0.5-1)
m3, soil group: 4 (OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 3) man-hour 17.4915 10.37 11.46 63.95

Machinist labor costs man-hour 49.45 29.31 17.35 273.78
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 11.707 6.94 121.07 452.80
construction
2. 01-01-02.185 Crawler-mounted excavators of foreign production such as machine hour 37.743 22.37 180.46 2,174.54
"ATLAS", "VOLVO", "KOMATSU", "HITACHI",
"LIEBHER" with a bucket capacity of 0.65 m3

6 SSTS Q1 2023 Soil removal for 15 km tn 1,304.16 16.04 20,918.73

Table 14
7 ESN1-16-3 Work on the dump, soil group: 4 (OZP=1.15; EM=1.15 1000 m3 0.59
to consumption; ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 2) man-hour 4.5885 2.72 10.48 15.30

Machinist labor costs man-hour 5.0715 3.01 17.35 28.11
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 4.9795 2.95 121.07 192.50
construction
2. 03-01-01.001 Dump trucks up to 7 tons machine hour 0.092 0.05 90.98 2.73

8 ESN1-192-4 Soil development manually soil group: 4 (PZ=1.2 100 m3 0.59

(OZP=1.2; EM=1.2 to flow.; ZPM=1.2; MAT=1.2 to flow.;
TZ=1.2; TZM=1.2); OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 3) man-hour 491.28 291.23 11.46 1,797.16

9 ESN27-25-2 The device of the underlying layers of bases from a 100 m3 0.84
sand-gravel mixture (OZP=1.15; EM=1.15 to
consumption; ZPM=1.15; TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 2.3) man-hour 18.078 15.11 10.76 162.62
Machinist labor costs man-hour 17.0315 14.24 17.35 247.04

Страница 1
 1. 01-01-01.360 Medium motor graders 99 (135) kW (hp) machine hour 2.2195 1.86 147.2 273.13

2. 01-05-05.001 Forklifts 5 t machine hour 5.474 4.58 73.31 335.49

3. 02-01-01.100 Road rollers self-propelled on pneumatic wheels 30 t machine hour 8.142 6.81 188.95 1,286.13

4. 02-01-02.330 Watering machines 6000 l machine hour 1.196 1.00 67.06 67.05

5. 1.10-280-20.70 Water m3 7 5.85 1.78 10.42

H, W 6. 4.1-5-30-30- Natural sand and gravel mix m3 122 101.99 47.58 4,852.78
10.10
10 SSSC №1 2023 Transportation of sand and gravel mixture for 70 km tn 173.39 73 12,657.21
tab 14
eleven ESN27-25-4 Leveling layer from a mixture of crushed stone with a 100 m3 0.31
continuous granulometry С6=20mm (for coating)
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 2.4) man-hour 27.8185 8.65 10.86 93.90
Machinist labor costs man-hour 23.69 7.36 17.35 127.75
1. 01-01-01.110 Bulldozers when working on other types of construction machine hour 2.9785 0.93 121.07 112.08
(except for water management) 79 (108) kW (hp)

2. 01-01-01.360 Medium motor graders 99 (135) kW (hp) machine hour 2.645 0.82 147.2 121.01

3. 01-05-05.001 Forklifts 5 t machine hour 2.829 0.88 73.31 64.46

4. 02-01-01.100 Road rollers self-propelled on pneumatic wheels 30 t machine hour 14.0415 4.36 188.95 824.60

5. 02-01-02.330 Watering machines 6000 l machine hour 1.196 0.37 67.06 24.93

6.1.10-280-20.70 Water m3 7 2.18 1.78 3.87

H, W 7.4.1-5-20.5 rubble m3 126 39.16 44.1 1,726.99

12 SSSC №1 2023 Transportation of crushed stone for 70 km tn 62.66 73 4,573.98

tab 14
13 ESN27-49-3 Construction of road surfaces from prefabricated 100 m3 0.54
reinforced concrete slabs (OZP=1.15; EM=1.15 to
consumption; ZPM=1.15; TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3.8) man-hour 160.448 86.64 12.63 1,094.29
Machinist labor costs man-hour 73.5195 39.70 17.35 688.80
1. 01-01-01.410 Car-based joint fillers machine hour 24.0695 13.00 111.22 1,445.59

2. 01-05-01.215 Truck-mounted cranes when working on other types of machine hour 33.2465 17.95 164.97 2,961.72
construction (except for main pipelines) 10 t
3. 01-06-02.005 Mobile welding units with a rated welding current of 250- machine hour 22.1835 11.98 13.68 163.87
400 A with a diesel engine
4. 02-01-02.020 Mobile bitumen boilers 400 l machine hour 1.8055 0.97 23.57 22.98

5. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour 16.2035 8.75 59.06 516.77

6.1.10-130-5.25 Mastic T 0.45 0.24 7500 1,822.50

7. 1.10-140-40.20 Electrodes with a diameter of 4 mm E42 T 0.024 0.01 23250 301.32
W 8.1.10-260-1.11 Armature A3 T 0.08 0.04 8525 368.28
9.4.1-1-40.35 Prefabricated reinforced concrete slabs m3 100 54.00 7034.27 379,850.58
W 10.4.1-4-10-20- Heavy concrete B 27.5 (M350) m3 0.42 0.23 800 181.44
5.40
11. 4.1-4-20-10- Ready-made finishing mortar, heavy, cement 1:3 m3 0.72 0.39 550.27 213.94
20-10.10
14 SSSC №1 2023 Transportation of precast concrete slabs for 170 km tn 135.00 152.32 20,563.20
tab 10
15 ESN1-184-1 Drainage from overall stones not less than 0.20 m 100 m3 3.76
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 2.7) man-hour 323.15 1,215.04 11.15 13,547.74
Machinist labor costs man-hour 0.115 0.43 17.35 7.50
1. 03-01-01.001 Dump trucks up to 7 tons machine hour 0.115 0.43 90.98 39.34

W 2. 4.1-5-10.20 Stone m3 101 379.76 -

16 ESN6-24-2 Parapedic fencing made of monolithic rubble concrete 100 m3 0.14
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3.2) man-hour 495.144 70.56 11.74 828.35
Machinist labor costs man-hour 25.346 3.61 17.35 62.66

Страница 2
 1. 01-04-01.001 Deep vibrators machine hour 25.185 3.59 2.94 10.55

2. 01-05-01.040 Tower cranes, lifting capacity 8 t machine hour 20.6655 2.94 124.18 365.69

3. 01-05-01.215 Truck-mounted cranes, lifting capacity 10 t machine hour 1.7595 0.25 164.97 41.36

4. 01-05-05.001 Forklifts 5 t machine hour 0.3105 0.04 73.31 3.24

5. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour 2.6105 0.37 59.06 21.97

6. 04-03-01.010 Electric chain saws machine hour 0.92 0.13 1.89 0.25

7. 1.10-10-5.25 Lime building quicklime lump, grade 1 T 0.026 0.00 1500 5.56
8.10-110-50-5.15 Softwood lumber. Edged bars 4-6.5 m long, 75-150 mm m3 0.07 0.01 4100 40.90
wide, 40-75 mm thick grade III
9.10-110-50- Softwood lumber. Edged boards 4-6.5 m long, 75-150 mm m3 0.86 0.12 4000 490.20
15.131 wide, 44 mm thick or more, grade III
10.10-240-10- Construction bolts with nuts and washers T 0.05 0.01 25000 178.12
10.55
11.1.10-240-25- Building nails T 0.043 0.01 11500 70.47
35.5
12. 1.10-280-20.70 Water m3 0.077 0.01 1.78 0.02

13.02.50-35-10.20 Boards from boards 25 mm thick m2 40 5.70 123 701.10

W 14.4.1-4-10.5 Concrete B15 m3 71 10.12 750 7,588.13

W 15. 4.1-5-10-10.10 Stone m3 44 6.27 -

17 SSSC №1 2023 Transportation of concrete for 70 km tn 24.28 73 1,772.59

tab 14
18 ESN1-248-1 Uprooting and cleaning of stones with movement up to 10 m3 38.60
100 m by uprooters-gatherers on a tractor: 79 (108) kW
(hp)(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
386.03
Machinist labor costs man-hour 3.611 139.40 17.35 2,418.51
1. 02-06-01.050 Harvesters with tractor: 79 kW (108 hp) machine hour 1.978 76.36 72.16 5,509.90

2. 03-04-01.035 Caterpillar tractors 79 (108) kW (hp) when working on machine hour 1.633 63.04 107.64 6,785.49
other types of construction
3. 03-05-01.100 Tipper trailed skis machine hour 1.633 63.04 7.06 445.05

19 SSSC №1 2023 Transportation of stone for 70 km tn 849.27 73 61,996.42

tab 14
20 ESN1-47-2 Device of ditches in excavations soil group: 2 100 m3 1.84
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3) man-hour 52.8195 97.19 11.46 1,113.77
Machinist labor costs man-hour 12.1095 22.28 17.35 386.58
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 0.1035 0.19 121.07 23.06
construction
2. 01-01-01.360 Medium Motor Graders 99 kW (135 HP) machine hour 0.414 0.76 147.2 112.13

3. 01-01-02.025 Trench excavators bucket chain 12 l when working on other machine hour 3.5535 6.54 88.04 575.64
types of construction
4. 02-01-01.175 Rollers semi-trailed on pneumatic wheels with a tractor 15t machine hour 4.485 8.25 155.86 1,286.22

Temporary bypass road

21 ESN1-13-28 Soil development with loading into dump trucks by 1000 m3 0.36
excavators with a bucket with a capacity of 0.65 (0.5-1)
m3, soil group: 4 (OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 3) man-hour 17.4915 6.30 11.46 72.16

Machinist labor costs man-hour 49.45 17.80 17.35 308.86
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 11.707 4.21 121.07 510.25
construction
2. 01-01-02.185 Crawler-mounted excavators of foreign production such as machine hour 37.743 13.59 180.46 2,452.00
"ATLAS", "VOLVO", "KOMATSU", "HITACHI",
"LIEBHER" with a bucket capacity of 0.65 m3

22 SSTS Q1 2023 Soil removal for 15 km tn 792.00 16.04 12,703.68

Table 14

Страница 3
 23 ESN1-157-3 Soil compaction with trailed padfoot rollers 8 t per first 1000 m3 0.36
pass over one track at a layer thickness of 20 cm
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Machinist labor costs man-hour 26.174 9.42 17.35 163.48
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 22.2985 8.03 121.07 971.88
construction
2. 02-01-01.001 Trailed cam road rollers 8 t machine hour 7.751 2.79 3.59 10.02

3. 03-04-01.035 Caterpillar tractors 79 (108) kW (hp) when working on machine hour 3.8755 1.40 107.64 150.18
other types of construction
24 ESN1-157-6 For each subsequent pass, add one trace: to the norm 1- 1000 m3 0.36
157-3 (PZ=5 (OZP=5; EM=5 to the flow; ZPM=5; MAT=5
to the expense; TZ=5; TZM=5); OZP=1.15; EM=1.15 to
the flow. ; ZPM=1.15; TZ=1.15; TZM=1.15)

Machinist labor costs man-hour 3.8525 1.39 17.35 24.06

1. 02-01-01.001 Trailed cam road rollers 8 t machine hour 7.705 2.77 3.59 9.96

2. 03-04-01.035 Caterpillar tractors 79 (108) kW (hp) when working on machine hour 3.8525 1.39 107.64 149.29
other types of construction
25 ESN1-161-1 Irrigation of compacted soil of embankments with water 1000 m3 0.36
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 1) man-hour 15.9965 5.76 9.66 55.63
Machinist labor costs man-hour 15.9965 5.76 17.35 99.91
1. 02-01-02.330 Watering machines 6000 l machine hour 15.9965 5.76 67.06 386.18

2. 1.10-280-20.70 Water m3 100 36.00 1.78 64.08

26 ESN27-25-2 The device of the underlying layers of bases from a 100 m3 1.08
sand-gravel mixture (OZP=1.15; EM=1.15 to
consumption; ZPM=1.15; TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 2.3) man-hour 18.078 19.52 10.76 210.08
Machinist labor costs man-hour 17.0315 18.39 17.35 319.14
1. 01-01-01.360 Medium motor graders 99 (135) kW (hp) machine hour 2.2195 2.40 147.2 352.85

2. 01-05-05.001 Forklifts 5 t machine hour 5.474 5.91 73.31 433.40

3. 02-01-01.100 Road rollers self-propelled on pneumatic wheels 30 t machine hour 8.142 8.79 188.95 1,661.51

4. 02-01-02.330 Watering machines 6000 l machine hour 1.196 1.29 67.06 86.62

5. 1.10-280-20.70 Water m3 7 7.56 1.78 13.46

H, W 6. 4.1-5-30-30- Natural sand and gravel mix m3 122 131.76 47.58 6,269.14
10.10
27 SSSC №1 2023 Transportation of sand and gravel mixture for 70 km tn 223.99 73 16,351.42
tab 14
Estimated total direct costs at current prices 624,662.37
Overheads 27,648.61
For reference, including:
80% payroll (from 2736.31) (Pos. 8, 18) 80% 4,215.67 3,372.54
95% payroll (from 7784.19) (Pos. 5, 7, 15, 20-21, 23-25) 95% 16,160.86 15,352.81
105% payroll (from 891.01) (Pos. 16) 105% 891.02 935.57
110% payroll (from 1811.61) (Pos. 3) 110% 2,704.39 2,974.83
142% payroll (from 2837.94) (Pos. 1, 9, 11, 13, 26) 142% 3,530.19 5,012.86
Estimated profit 15,803.39
For reference, including:
45% payroll (from 2736.31) (Pos. 8, 18) 45% 4,215.67 1,897.05
50% payroll (from 7784.19) (Pos. 5, 7, 15, 20-21, 23-25) 50% 16,160.86 8,080.43
65% payroll (from 891.01) (Pos. 16) 65% 891.02 579.16
70% payroll (from 1811.61) (Pos. 3) 70% 2,704.39 1,893.07
95% payroll (from 2837.94) (Pos. 1, 9, 11, 13, 26) 95% 3,530.19 3,353.68
Total 668,114.36
Temporary buildings and structures 1.4% 9,353.60
Total 677,467.96
FSZN 20% PHOT 20% 27,502.12 5,500.42
Total 682,968.39
Contingency 5% 5% 34,148.42
TOTAL according to the estimate 717,116.81

Compiled by: _____________________

(position, signature, transcript)

Страница 4
 LOCAL RESOURCE ESTIMATE CALCULATION
(local estimates)

on Aini Panchakent
(name of work and costs, name of the object)

Compiled at current (forecast) prices as of Q1 2023

Estimated cost in current (forecast)

Qty.
prices, somoni
No. pp Rationale Name Unit rev.
per unit of
per unit Total general
measure
1 2 3 4 5 6.00 7 8
Section 1. Preparatory work
1 ESN27-20-4 Dismantling of asphalt concrete pavements and bases 100 m3 30.40
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 2.7) man-hour 206.77 6,284.98 11.15 70,077.54
Machinist labor costs man-hour 52.4745 1,595.01 17.35 27,673.51
1. 01-01-01.360 Medium motor graders 99 (135) kW (hp) machine hour 1.7825 54.18 147.2 7,975.42

2. 01-06-01.055 Mobile compressors with internal combustion engine machine hour 50.692 1,540.83 98.59 151,910.83
pressure up to 686 kPa (7 atm) 5 m3/min
3. 04-03-04.045 Pneumatic jackhammers for operation from mobile machine hour 101.384 3,081.67 1.23 3,790.45
compressor stations
2 SSTS Q1 2023 Transportation of construction waste (asphalt concrete) tn 7,295.04 16.04 117,012.44
Table 14 from dismantling for 15 km 240
3 ESN46-33-2 Dismantling of monolithic concrete of the barrier fence 1 m3 387.00 -
foundation (OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3.3) man-hour 11.0285 4,268.03 11.89 50,746.87
Machinist labor costs man-hour 3.266 1,263.94 12.93 16,342.77
1. 01-06-01.055 Mobile compressors with internal combustion engine machine hour 3.266 1,263.94 98.59 124,612.04
pressure up to 686 kPa (7 atm) 5 m3/min
2. 04-03-04.045 Pneumatic jackhammers for operation from mobile machine hour 6.532 2,527.88 1.23 3,109.30
compressor stations
4 SSTS Q1 2023 Transportation of construction waste (monolithic tn 928.80 16.04 14,897.95
Table 14 concrete of the barrier fence foundation) from
dismantling for 15 km 2.4
5 ESN1-13-27 Soil development with loading into dump trucks by 1000 m3 of 2.17 -
excavators with a bucket with a capacity of 0.65 (0.5-1) soil
m3, soil group: 3 (OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 2) man-hour 13.7195 29.74 10.48 311.72

Machinist labor costs man-hour 38.7665 84.05 17.35 1,458.19
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 9.177 19.90 121.07 2,408.78
construction
2. 01-01-02.185 Crawler-mounted excavators of foreign production such as machine hour 29.5895 64.15 180.46 11,576.52
"ATLAS", "VOLVO", "KOMATSU", "HITACHI",
"LIEBHER" with a bucket capacity of 0.65 m3

3.4.1-5-20.5 rubble m3 0.14 0.30 44.1 13.39

6 SSTS Q1 2023 Soil removal for 15 km tn 4,227.60 16.04 67,810.70
Table 14 1950
7 ESN1-16-2 Work on the dump, soil group: 3 (OZP=1.15; EM=1.15 1000 m3 2.17 -
to consumption; ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 2) man-hour 4.1975 9.10 10.48 95.37

Machinist labor costs man-hour 4.6575 10.10 17.35 175.19
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 4.5655 9.90 121.07 1,198.35
construction
2. 03-01-01.001 Dump trucks up to 7 tons machine hour 0.092 0.20 90.98 18.15

8 ESN1-13-28 Soil development with loading into dump trucks by 1000 m3 1.05 -
excavators with a bucket with a capacity of 0.65 (0.5-1)
m3, soil group: 4 (OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 3) man-hour 17.4915 18.42 11.46 211.08

Machinist labor costs man-hour 49.45 52.07 17.35 903.43

Страница 5
 1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 11.707 12.33 121.07 1,492.49
construction
2. 01-01-02.185 Crawler-mounted excavators of foreign production such as machine hour 37.743 39.74 180.46 7,172.09
"ATLAS", "VOLVO", "KOMATSU", "HITACHI",
"LIEBHER" with a bucket capacity of 0.65 m3

9 SSTS Q1 2023 Soil removal for 15 km tn 2,316.60 16.04 37,158.26

Table 14 2200
10 ESN1-157-3 Soil compaction with trailed padfoot rollers 8 t per first 1000 m3 1.05 -
pass over one track at a layer thickness of 20 cm
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Machinist labor costs man-hour 26.174 27.56 17.35 478.19
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 22.2985 23.48 121.07 2,842.76
construction
2. 02-01-01.001 Trailed cam road rollers 8 t machine hour 7.751 4.08 3.59 14.65

3. 03-04-01.035 Caterpillar tractors 79 (108) kW (hp) when working on machine hour 3.8755 4.08 107.64 439.27
other types of construction
eleven ESN1-157-6 For each subsequent pass, add one trace: to the norm 1- 1000 m3 1.05 -
157-3 (PZ=5 (OZP=5; EM=5 to the flow; ZPM=5; MAT=5
to the expense; TZ=5; TZM=5); OZP=1.15; EM=1.15 to
the flow. ; ZPM=1.15; TZ=1.15; TZM=1.15)

Machinist labor costs man-hour 3.8525 4.06 17.35 70.38

1. 02-01-01.001 Trailed cam road rollers 8 t machine hour 7.705 8.11 3.59 29.13

2. 03-04-01.035 Caterpillar tractors 79 (108) kW (hp) when working on machine hour 3.8525 4.06 107.64 436.66
other types of construction
12 ESN1-161-1 Irrigation of compacted soil of embankments with water 1000 m3 1.05 -
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 1) man-hour 15.9965 16.84 9.66 162.72
Machinist labor costs man-hour 15.9965 16.84 17.35 292.25
1. 02-01-02.330 Watering machines 6000 l machine hour 15.9965 16.84 67.06 1,129.58

2. 1.10-280-20.70 Water m3 100 105.30 1.78 187.43

13 ESN1-172-10 The layout of slopes and excavations in a mechanized 1000 m2 3.51 -
way, soil group: 3 (OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 1.8) man-hour 141.404 496.33 10.31 5,117.14
Machinist labor costs man-hour 4.853 17.03 17.35 295.54
1. 01-01-01.110 Bulldozers 79 kW (108 hp) when working on other types of machine hour 0.7245 2.54 121.07 307.88
construction
2. 01-01-01.360 Medium Motor Graders 99 kW (135 HP) machine hour 1.2765 4.48 147.2 659.53

3. 01-01-02.145 Single-bucket diesel excavators on caterpillar tracks 0.65 machine hour 2.852 10.01 129.64 1,297.76
m3 when working on other types of construction
14 ESN8-2-3 Gravel-sand preparation (OZP=1.15; EM=1.15 to 1 m3 77.00 -
consumption; ZPM=1.15; TZ=1.15; TZM=1.15)
Labor costs of workers (cp 2.5) man-hour 2.875 221.38 10.97 2,428.48
Machinist labor costs man-hour 0.621 47.82 17.35 829.62
1. 01-05-05.070 Single-bucket loader, universal, frontal pneumatic wheel 3t machine hour 0.092 7.08 227.9 1,614.44

2. 01-06-01.050 Mobile compressors with internal combustion engine machine hour 0.529 40.73 90.87 3,701.41
pressure up to 686 kPa (7 atm) 2.2 m3/min
3. 04-03-04.070 Pneumatic rammers machine hour 1.058 81.47 1.51 123.01

4. 1.10-280-20.70 Water m3 0.15 11.55 1.78 20.56

W 5.4.1-5-30-10.5 gravel-sand mixture m3 1.28 98.56 47.58 4,689.48
15 SSSC №1 2023 Transportation of sand and gravel mixture for 70 km tn 167.55 73 12,231.30
tab 14 1.7
16 ESN6-24-1 Device for monolithic concrete tray holes 0.6x0.5m 100 m3 2.26 -
Concrete B20(OZP=1.15; EM=1.15 to consumption;
ZPM=1.15; TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3.2) man-hour 411.723 930.49 11.74 10,924.00
Machinist labor costs man-hour 26.3005 59.44 17.35 1,031.27
1. 01-04-01.001 Deep vibrators machine hour 20.9415 47.33 2.94 139.14

2. 01-05-01.040 Tower cranes, lifting capacity 8 t machine hour 21.62 48.86 124.18 6,067.58

Страница 6
 3. 01-05-01.215 Truck-mounted cranes, lifting capacity 10 t machine hour 1.7595 3.98 164.97 656.00

4. 01-05-05.001 Forklifts 5 t machine hour 0.3105 0.70 69.91 49.06

5. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour 2.6105 5.90 59.06 348.44

6. 04-03-01.010 Electric chain saws machine hour 0.92 2.08 1.89 3.93

7.1.10-110-50-5.15 Softwood lumber. Edged bars 4-6.5 m long, 75-150 mm m3 0.07 0.16 4100 648.62
wide, 40-75 mm thick grade III
8.1.10-110-50- Softwood lumber. Edged boards 4-6.5 m long, 75-150 mm m3 0.86 1.94 4000 7,774.40
15.131 wide, 44 mm thick or more, grade III
9. 1.10-240-10- Construction bolts with nuts and washers T 0.05 0.11 25000 2,825.00
10.55
10.10-240-25-35.5 Building nails T 0.043 0.10 11500 1,117.57

11. 1.10-280-20.70 Water m3 0.077 0.17 1.78 0.31

12. 2.50-35-10.20 Boards from boards 25 mm thick m2 40 90.40 123 11,119.20

W 13.4.1-4-10.5 Concrete B20 m3 102 230.52 800 184,416.00
17 SSSC №1 2023 Transportation of concrete for 70 km tn 553.25 73 40,387.10
tab 14
18 ESN8-3-7 Coating waterproofing with hot bitumen in 2 layers 100 m2 11.15 -
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3.9) man-hour 24.38 271.73 12.78 3,472.71
Machinist labor costs man-hour 0.23 2.56 17.35 44.48
1. 02-01-02.020 Mobile bitumen boilers 400 l machine hour 2.2425 24.99 23.57 589.11

2. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour 0.23 2.56 59.06 151.40

3.1.10-130-5.40 Mastic bituminous roofing hot T 0.24 2.67 7500 20,062.08

4. 1.10-135-10- Bitumen oil construction grades BN-90/10 T 0.016 0.18 7500 1,337.47
2.20
5. 1.10-135-10- Kerosene for technical purposes grades KT-1, KT-2 T 0.024 0.27 9500 2,541.20
10.25
6. 1.10-200-15.25 rags kg 0.1 1.11 10 11.15
19 ESN27-25-2 Construction of underlying layers of bases from sand- 100 m3 7.44 -
gravel mixture C1 40 mm (OZP=1.15; EM=1.15 to
consumption; ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 2.3) man-hour 18.078 134.55 10.76 1,447.71
Machinist labor costs man-hour 17.0315 126.76 17.35 2,199.23
1. 01-01-01.360 Medium motor graders 99 (135) kW (hp) machine hour 2.2195 16.52 147.2 2,431.54

2. 01-05-05.001 Forklifts 5 t machine hour 5.474 40.74 73.31 2,986.67

3. 02-01-01.100 Road rollers self-propelled on pneumatic wheels 30 t machine hour 8.142 60.60 188.95 11,449.77

4. 02-01-02.330 Watering machines 6000 l machine hour 1.196 8.90 67.06 596.92

5. 1.10-280-20.70 Water m3 7 52.10 1.78 92.73

H, W 6. 4.1-5-30-30- Natural sand and gravel mix m3 122 907.99 47.58 43,201.93
10.10
20 SSSC №1 2023 Transportation of sand and gravel mixture for 70 km tn 1,543.57 73 112,680.94
tab 14 1.7
21 ESN27-25-4 Leveling layer from a mixture of crushed stone with 100 m3 5.95 -
continuous granulometry C6=20mm C4 80mm
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 2.4) man-hour 27.8185 165.63 10.86 1,798.76
Machinist labor costs man-hour 23.69 141.05 17.35 2,447.22
1. 01-01-01.110 Bulldozers when working on other types of construction machine hour 2.9785 17.73 121.07 2,147.05
(except for water management) 79 (108) kW (hp)

2. 01-01-01.360 Medium motor graders 99 (135) kW (hp) machine hour 2.645 15.75 147.2 2,318.15

3. 01-05-05.001 Forklifts 5 t machine hour 2.829 16.84 73.31 1,234.82

4. 02-01-01.100 Road rollers self-propelled on pneumatic wheels 30 t machine hour 14.0415 83.60 188.95 15,796.80

5. 02-01-02.330 Watering machines 6000 l machine hour 1.196 7.12 67.06 477.53

Страница 7
 6.1.10-280-20.70 Water m3 7 41.68 1.78 74.19
H, W 7.4.1-5-20.5 rubble m3 126 750.20 44.1 33,084.00

22 SSSC №1 2023 Transportation of crushed stone for 70 km tn 1,200.33 73 87,623.83

tab 14 1.6
23 ESN27-74-1 Bitumen filling 0.5l/m2 (OZP=1.15; EM=1.15 to 1t 1.05 -
consumption; ZPM=1.15; TZ=1.15; TZM=1.15) 297.5
Machinist labor costs man-hour 0.759 0.80 17.35 13.87 156.58
1. 02-01-02.030 Asphalt distributors 3500 l machine hour 0.3795 0.40 96.83 38.69

2. 1.10-135-10- Bitumen T 1.03 1.08 8000 8,676.72

2.50
24 ESN27-66-6 The device of the lower layer of the coating with a 1000 m2 2.11 -
thickness of 4 (7) cm from hot asphalt concrete mixtures
of porous coarse-grained (OZP=1.15; EM=1.15 to
consumption; ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 4) man-hour 44.045 92.80 12.93 1,199.94

Machinist labor costs man-hour 21.919 46.18 17.35 801.28
1. 02-01-01.050 Rollers road self-propelled smooth 8 t machine hour 4.554 9.60 51.16 490.89

2. 02-01-01.055 Rollers road self-propelled smooth 13 t machine hour 13.2365 27.89 88.81 2,476.85

3. 02-01-02.060 Manual asphalt distributors machine hour 1.61 3.39 10.65 36.13

4. 02-01-02.225 Asphalt pavers machine hour 3.6685 7.73 128.33 991.93

5. 02-01-02.330 Watering machines 6000 l machine hour 0.4485 0.94 67.06 63.37

6. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour 0.0115 0.02 59.06 1.43

7.1.10-135-10-2.50 Bitumen T 0.0108 0.02 8000 182.04

8.1.10-260-500- Forgings from square billets weighing 1.8 kg T 0.0062 0.01 11750 153.49
5.10
W 9. 7.18.10 Coarse-grained asphalt concrete mix T 92.5 194.90 862.5 168,099.09
25 ESN27-67-6 When changing the thickness of the coating by 0.5 cm, 1000 m2 2.11 -
add or exclude: to the norm 27-66-6 (PZ=6 (OZP=6;
EM=6 to flow.; ZPM=6; MAT=6 to flow.; TZ=6; TZM=6);
OZP=1.15; EM=1.15 to flow. ; ZPM=1.15; TZ=1.15;
TZM=1.15)

Labor costs of workers (cf. 4) man-hour 0.621 1.31 12.93 16.92

1. 02-01-02.060 Manual asphalt distributors machine hour 1.173 2.47 10.65 26.32

2. 1.10-135-10- Bitumen T 0.0084 0.02 8000 141.59

2.50
W 3. 7.18.10 Coarse-grained asphalt concrete mix T 69.6 146.65 862.5 126,483.21
26 ESN27-74-1 Bitumen filling 0.25l/m2 (OZP=1.15; EM=1.15 to 1t 0.53 -
consumption; ZPM=1.15; TZ=1.15; TZM=1.15) 430.27677
Machinist labor costs man-hour 0.759 0.40 17.35 6.94
1. 02-01-02.030 Asphalt distributors 3500 l machine hour 0.3795 0.20 96.83 19.36

2. 1.10-135-10- Bitumen T 1.03 0.54 8000 4,340.42

2.50
27 ESN27-66-1 The device of the top layer of the pavement with a 1000 m2 2.11 -
thickness of 4 (5) cm from fine-grained asphalt concrete
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 4) man-hour 44.045 92.80 12.93 1,199.94
Machinist labor costs man-hour 21.988 46.33 17.35 803.80
1. 01-05-01.215 Truck mounted cranes 10 t machine hour 0.0345 0.07 164.97 11.99

2. 02-01-01.050 Rollers road self-propelled smooth 8 t machine hour 4.554 9.60 51.16 490.89

3. 02-01-01.055 Rollers road self-propelled smooth 13 t machine hour 13.2365 27.89 88.81 2,476.85

4. 02-01-02.060 Manual asphalt distributors machine hour 1.61 3.39 10.65 36.13

5. 02-01-02.225 Asphalt pavers machine hour 3.6685 7.73 128.33 991.93

6. 02-01-02.330 Watering machines 6000 l machine hour 0.4485 0.94 67.06 63.37

Страница 8
 7. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour 0.046 0.10 59.06 5.72

8.10-110-50-5.15 Softwood lumber. Edged bars m3 0.15 0.32 4100 1,295.81

9.10-135-10-2.50 Bitumen T 0.0108 0.02 8000 182.04
10.1.10-260-500- Forgings from square billets weighing 1.8 kg T 0.0062 0.01 11750 153.49
5.10
W 11. 7.18.10 Fine-grained asphalt mix T 96.6 203.54 954.5 194,275.30
28 ESN27-67-1 When changing the coating thickness by 0.5 cm, add or 1000 m2 2.11 -
exclude: to the norm 27-66-1 (PZ=2 (OZP=2; EM=2 to
flow.; ZPM=2; MAT=2 to flow.; TZ=2; TZM=2);
OZP=1.15; EM=1.15 to flow. ; ZPM=1.15; TZ=1.15;
TZM=1.15)

Labor costs of workers (cf. 4) man-hour 0.207 0.44 12.93 5.64

1. 02-01-02.060 Manual asphalt distributors machine hour 0.414 0.87 10.65 9.29

2. 1.10-135-10- Bitumen T 0.0028 0.01 8000 47.20

2.50
W 3. 7.18.10 Fine-grained asphalt mix T 24.2 50.99 954.5 48,669.38
29 SSTS Q1 2023 Transportation of asphalt concrete for 70 km tn 610.86 73 44,592.89
Table 14 2.4
thirty ESN27-96-1 Installation of road signs: on 1 metal racks (OZP=1.15; 100 0.06 -
EM=1.15 to consumption; ZPM=1.15; TZ=1.15; characters
TZM=1.15)
Labor costs of workers (cf. 3) man-hour 419.52 25.17 11.46 288.46
Machinist labor costs man-hour 18.7335 1.12 17.35 19.50
1. 01-01-03.140 Drilling machines on a tractor 85 kW (115 hp) with a machine hour 14.674 0.88 158.29 139.36
drilling depth of 3.5 m
2. 01-05-01.215 Truck mounted cranes 10 t machine hour 1.748 0.10 164.97 17.30

3. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour 2.3115 0.14 59.06 8.19

4. 1.10-230-5- Perchlorovinyl paints T 0.00562 0.00 7500 2.53

60.15
5. 1.10-230-15.78 Primer V-KF-093 red-brown, gray, black T 0.01935 0.00 29447 34.19
6.1.10-230-20-5.70 Solvents for paints and varnishes Р-4А T 0.00338 0.00 17246 3.50

7. 1.10-240-10- Hexagon head bolts with a thread diameter of 10 mm T 0.048 0.00 25000 72.00
15.15
8.7.7.5 Shields metal PC. 100 6.00 364 2,184.00
D 9. TSC-7.7-20.10 Metal racks from pipes D-70mm L=4m, L=4.0m m 400 24.00 101.32 2,431.68
31 ESN6-1-2 The device of a monolithic foundation for B15 racks 100 m3 0.01 -
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3) man-hour 615.825 3.55 11.46 40.65
Machinist labor costs man-hour 33.4075 0.19 17.35 3.34
1. 01-04-01.001 Deep vibrators machine hour 30.245 0.17 2.94 0.51

2. 01-05-01.040 Tower cranes, lifting capacity 8 t machine hour 32.0275 0.18 124.18 22.91

3. 1.10-10-5.25 Lime building quicklime lump, grade 1 T 0.027 0.00 1500 0.23
4. 1.10-110-50- Softwood lumber. Edged boards m3 0.68 0.00 4000 15.67
15.131
5.1.10-240-25-35.5 Building nails T 0.0238 0.00 11500 1.58

6.1.10-260-200.10 Hot-rolled wire rod in coils with a diameter of 6.3-6.5 mm T 0.0375 0.00 10200 2.20

7. 2.50-35-10.20 Boards from boards 25 mm thick m2 64.1 0.37 123 45.41

W 8.4.1-4-10.5 Concrete B15 m3 102 0.59 750 440.64
32 ESN27-103-5 Marking the roadway with thermoplastic using glass 1 km line 0.81 -
reflective microballoons by a road marking machine
grade H: solid 0.15 m(OZP=1.15; EM=1.15 to
consumption; ZPM=1.15; TZ=1.15; TZM=1.15)

Labor costs of workers (cf. 3.3) man-hour 6.9575 5.64 11.89 67.01
Machinist labor costs man-hour 4.4965 3.64 11.26 41.01
1. 02-01-02.330 Watering machines 6000 l machine hour 0.0805 0.07 69.52 4.53

2. 02-01-02.465 Road marking machine "Hofman" machine hour 2.208 1.79 71.93 128.65

3. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour 2.208 1.79 63.93 114.34

4. 1.10-280-20.70 Water m3 0.1 0.08 1.78 0.14

5.7.8-10.5 Road marking paints T 0.0024 0.00 25275 49.13

Страница 9
 6.7.8-50.10 thermoplastic kg 1125 911.25 42 38,272.50
7.7.25-70.15 Reflective glass microballoons for road markings kg 33.75 27.34 42 1,148.18
33 ESN27-141-2 Thermoplastic preparation (OZP=1.15; EM=1.15 to 1t 0.91 -
consumption; ZPM=1.15; TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 5) man-hour 4.6 4.19 14.89 62.42
Machinist labor costs man-hour 4.6 4.19 11.26 47.20
1. 02-01-02.465 Road marking machine "Hofman" machine hour 4.6 4.19 71.93 301.51

Estimated total direct costs at current prices 2034941.6563835 1544244

Overheads 261,163.80
For reference, including:
66% payroll (from 856.17) (Pos. 33) 66% 109.61 72.35
80% payroll (from 4743.44) (Pos. 13) 80% 5,412.68 4,330.15
95% payroll (from 3751.3) (Pos. 5, 7-8, 10-12) 95% 4,158.51 3,950.59
105% FOT (from 15.27) (Pos. 31) 105% 43.99 46.19
110% FOT (from 43340) (Pos. 3) 110% 67,089.64 73,798.60
120% payroll (from 9036.26) (Pos. 16) 120% 11,955.27 14,346.32
122% payroll (from 3801) (Pos. 14, 18) 122% 6,775.29 8,265.86
142% payroll (from 76463) (Pos. 1, 19, 21, 23-28, 30, 32) 142% 110,108.27 156,353.75
Estimated profit 170,811.68
For reference, including:
45% payroll (from 4743.44) (Pos. 3) 70% 109.61 76.73
45% payroll (from 4743.44) (Pos. 13) 45% 5,412.68 2,435.71
50% payroll (from 3751.3) (Pos. 5, 7-8, 10-12) 50% 4,158.51 2,079.26
65% payroll (from 15.27) (Pos. 31) 65% 43.99 28.59
70% payroll (from 44196.17) (Pos. 33) 70% 67,089.64 46,962.75
77% payroll (from 9036.26) (Pos. 16) 77% 11,955.27 9,205.56
80% payroll (from 3801) (Pos. 14, 18) 80% 6,775.29 5,420.23
95% payroll (from 76463) (Pos. 1, 19, 21, 23-28, 30, 32) 95% 110,108.27 104,602.86
Total 2,466,917.14
Including:
Temporary buildings and structures 1.4% 34,536.84
Total 2,501,453.98
FSZN 20% PHOT 20% 205,653.27 41,130.65
Total 2,542,584.63
Contingency 5% 5% 127,129.23
TOTAL according to the estimate 2,669,713.86

Compiled by: _____________________

(position, signature, transcript)

Страница 10
 LOCAL RESOURCE ESTIMATE CALCULATIO
(local estimates)

on Aini Panchakent
(name of work and costs, name of the object)

Compiled at current (forecast) prices as of Q1 2023

No. pp Rationale Name Unit rev.

1 2 3 4
1 ESN6-24-2 Parapedic fencing made of monolithic rubble concrete 100 m3
(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Labor costs of workers (cf. 3.2) man-hour
Machinist labor costs man-hour
1. 01-04-01.001 Deep vibrators machine hour

2. 01-05-01.040 Tower cranes, lifting capacity 8 t machine hour

3. 01-05-01.215 Truck-mounted cranes, lifting capacity 10 t machine hour

4. 01-05-05.001 Forklifts 5 t machine hour

5. 03-01-02.001 Cars onboard with a carrying capacity of up to 5 tons machine hour

6. 04-03-01.010 Electric chain saws machine hour

7. 1.10-10-5.25 Lime building quicklime lump, grade 1 T

8.10-110-50-5.15 Softwood lumber. Edged bars 4-6.5 m long, 75-150 mm m3
wide, 40-75
9.10-110-50-15.131 Softwood mm thick
lumber. grade
Edged III 4-6.5 m long, 75-150 mm
boards m3
wide, 44 mm thick or more, grade III
10.10-240-10-10.55 Construction bolts with nuts and washers T
11.1.10-240-25-35.5 Building nails T

12. 1.10-280-20.70 Water m3

overhead Boards from boards 25 mm thick m2
W 14.4.1-4-10.5 Concrete B15 m3
W 15. 4.1-5-10-10.10 Stone m3
2 SSSC №1 2023 tab Transportation of concrete for 70 km tn
14
 3 ESN1-248-1 Uprooting and cleaning of stones with movement up to 10 m3
100 m by uprooters-gatherers on a tractor: 79 (108) kW
(hp)(OZP=1.15; EM=1.15 to consumption; ZPM=1.15;
TZ=1.15; TZM=1.15)
Machinist labor costs man-hour
1. 02-06-01.050 Harvesters with tractor: 79 kW (108 hp) machine hour

2. 03-04-01.035 Caterpillar tractors 79 (108) kW (hp) when working on machine hour

other types of construction
3. 03-05-01.100 Tipper trailed skis machine hour

4 SSSC №1 2023 tab Transportation of stone for 70 km tn

14
Estimated total direct costs at current prices
Overheads 105% payroll (from 62.53) (Pos.1)
95% FOT (from 6.26) (Pos. 3)
Estimated profit 50% payroll (from 62.53) (Pos.1)
65% payroll (from 6.26) (Pos. 3)
Total
Temporary buildings and structures 1.4%
Calculation Duty car 8 hours a day
Total
FSZN 20% PHOT
Total

Contingency 5%
TOTAL according to the estimate

Compiled by: _____________________

(position, signature, transcript)
ESTIMATE CALCULATION
al estimates)

d costs, name of the object)

Estimated cost in current

Qty.
(forecast) prices, somoni

per unit of
per unit Total general
measure
5 6 7 8
0.01

495.144 4.95144 11.74 58.1299056

25.346 0.25346 17.35 4.397531
25.185 0.25185 2.94 0.740439

20.6655 0.206655 124.18 25.6624179

1.7595 0.017595 164.97 2.90264715

0.3105 0.003105 73.31 0.22762755

2.6105 0.026105 59.06 1.5417613

0.92 0.0092 1.89 0.017388

0.026 0.00026 1500 0.39

0.07 0.0007 4100 2.87
0.86 0.0086 4000 34.4

0.05 0.0005 25000 12.5

0.043 0.00043 11500 4.945

0.077 0.00077 1.78 0.0013706

40 0.4 500 200
71 0.71 750 532.5
44 0.44 30 13.2
1.704 73 124.392
 0.1

3.611 0.3611 17.35 6.265085

1.978 0.1978 72.16 14.273248

1.633 0.1633 107.64 17.577612

1.633 0.1633 7.06 1.152898

0.968 73 70.664

1128.7509311
65.6565
5.947
31.265
4.069
1235.6884311
17.2996380354
100 300
1352.98806914
68.79 17.1975
1370.18556914

68.5092784568
1438.69484759

________
cript)